Highlights

[JAG] QoQ Quarter Result on 2011-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -137.25%    YoY -     -258.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 183 257 107 248 305 60 151 13.66%
  QoQ % -28.79% 140.19% -56.85% -18.69% 408.33% -60.26% -
  Horiz. % 121.19% 170.20% 70.86% 164.24% 201.99% 39.74% 100.00%
PBT 93 -113 -140 -38 102 -404 -215 -
  QoQ % 182.30% 19.29% -268.42% -137.25% 125.25% -87.91% -
  Horiz. % -43.26% 52.56% 65.12% 17.67% -47.44% 187.91% 100.00%
Tax -18 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 75 -113 -140 -38 102 -404 -215 -
  QoQ % 166.37% 19.29% -268.42% -137.25% 125.25% -87.91% -
  Horiz. % -34.88% 52.56% 65.12% 17.67% -47.44% 187.91% 100.00%
NP to SH 93 -113 -140 -38 102 -404 -215 -
  QoQ % 182.30% 19.29% -268.42% -137.25% 125.25% -87.91% -
  Horiz. % -43.26% 52.56% 65.12% 17.67% -47.44% 187.91% 100.00%
Tax Rate 19.35 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 108 370 247 286 203 464 366 -55.64%
  QoQ % -70.81% 49.80% -13.64% 40.89% -56.25% 26.78% -
  Horiz. % 29.51% 101.09% 67.49% 78.14% 55.46% 126.78% 100.00%
Net Worth 2,439 2,337 2,534 2,758 2,688 2,356 2,215 6.64%
  QoQ % 4.35% -7.77% -8.12% 2.62% 14.08% 6.39% -
  Horiz. % 110.13% 105.53% 114.43% 124.54% 121.37% 106.39% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,439 2,337 2,534 2,758 2,688 2,356 2,215 6.64%
  QoQ % 4.35% -7.77% -8.12% 2.62% 14.08% 6.39% -
  Horiz. % 110.13% 105.53% 114.43% 124.54% 121.37% 106.39% 100.00%
NOSH 71,538 70,625 73,684 75,999 72,857 67,333 65,151 6.43%
  QoQ % 1.29% -4.15% -3.05% 4.31% 8.20% 3.35% -
  Horiz. % 109.80% 108.40% 113.10% 116.65% 111.83% 103.35% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 40.98 % -43.97 % -130.84 % -15.32 % 33.44 % -673.33 % -142.38 % -
  QoQ % 193.20% 66.39% -754.05% -145.81% 104.97% -372.91% -
  Horiz. % -28.78% 30.88% 91.89% 10.76% -23.49% 472.91% 100.00%
ROE 3.81 % -4.83 % -5.52 % -1.38 % 3.79 % -17.14 % -9.71 % -
  QoQ % 178.88% 12.50% -300.00% -136.41% 122.11% -76.52% -
  Horiz. % -39.24% 49.74% 56.85% 14.21% -39.03% 176.52% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.26 0.36 0.15 0.33 0.42 0.09 0.23 8.51%
  QoQ % -27.78% 140.00% -54.55% -21.43% 366.67% -60.87% -
  Horiz. % 113.04% 156.52% 65.22% 143.48% 182.61% 39.13% 100.00%
EPS 0.13 -0.16 -0.19 -0.05 0.14 -0.60 -0.33 -
  QoQ % 181.25% 15.79% -280.00% -135.71% 123.33% -81.82% -
  Horiz. % -39.39% 48.48% 57.58% 15.15% -42.42% 181.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0341 0.0331 0.0344 0.0363 0.0369 0.0350 0.0340 0.20%
  QoQ % 3.02% -3.78% -5.23% -1.63% 5.43% 2.94% -
  Horiz. % 100.29% 97.35% 101.18% 106.76% 108.53% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.01 0.02 0.01 0.02 0.02 0.00 0.01 -
  QoQ % -50.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% 200.00% 200.00% 0.00% 100.00%
EPS 0.01 -0.01 -0.01 0.00 0.01 -0.03 -0.01 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 133.33% -200.00% -
  Horiz. % -100.00% 100.00% 100.00% -0.00% -100.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0016 0.0015 0.0017 0.0018 0.0018 0.0016 0.0015 4.39%
  QoQ % 6.67% -11.76% -5.56% 0.00% 12.50% 6.67% -
  Horiz. % 106.67% 100.00% 113.33% 120.00% 120.00% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.2300 0.2000 0.2100 0.2100 0.1500 0.1700 0.1200 -
P/RPS 89.91 54.96 144.61 64.35 35.83 190.78 51.78 44.42%
  QoQ % 63.59% -61.99% 124.72% 79.60% -81.22% 268.44% -
  Horiz. % 173.64% 106.14% 279.28% 124.28% 69.20% 368.44% 100.00%
P/EPS 176.92 -125.00 -110.53 -420.00 107.14 -28.33 -36.36 -
  QoQ % 241.54% -13.09% 73.68% -492.01% 478.19% 22.08% -
  Horiz. % -486.58% 343.78% 303.99% 1,155.12% -294.66% 77.92% 100.00%
EY 0.57 -0.80 -0.90 -0.24 0.93 -3.53 -2.75 -
  QoQ % 171.25% 11.11% -275.00% -125.81% 126.35% -28.36% -
  Horiz. % -20.73% 29.09% 32.73% 8.73% -33.82% 128.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 6.74 6.04 6.10 5.79 4.07 4.86 3.53 53.85%
  QoQ % 11.59% -0.98% 5.35% 42.26% -16.26% 37.68% -
  Horiz. % 190.93% 171.10% 172.80% 164.02% 115.30% 137.68% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 21/11/11 23/08/11 24/05/11 28/02/11 26/11/10 -
Price 0.1800 0.2500 0.2400 0.2300 0.2000 0.1400 0.1300 -
P/RPS 70.37 68.70 165.27 70.48 47.78 157.11 56.09 16.31%
  QoQ % 2.43% -58.43% 134.49% 47.51% -69.59% 180.10% -
  Horiz. % 125.46% 122.48% 294.65% 125.66% 85.18% 280.10% 100.00%
P/EPS 138.46 -156.25 -126.32 -460.00 142.86 -23.33 -39.39 -
  QoQ % 188.61% -23.69% 72.54% -421.99% 712.34% 40.77% -
  Horiz. % -351.51% 396.67% 320.69% 1,167.81% -362.68% 59.23% 100.00%
EY 0.72 -0.64 -0.79 -0.22 0.70 -4.29 -2.54 -
  QoQ % 212.50% 18.99% -259.09% -131.43% 116.32% -68.90% -
  Horiz. % -28.35% 25.20% 31.10% 8.66% -27.56% 168.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.28 7.55 6.98 6.34 5.42 4.00 3.82 24.06%
  QoQ % -30.07% 8.17% 10.09% 16.97% 35.50% 4.71% -
  Horiz. % 138.22% 197.64% 182.72% 165.97% 141.88% 104.71% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

146  143  425  1551 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 HSI-C7K 0.25-0.005 
 SLVEST 0.885+0.02 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 DGB 0.1450.00 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers